Nifty

:

25323.55

Sensex

:

82605.43

178.05 (0.71%)
575.45 (0.70%)

Login

Nifty
Sensex

:
:

25323.55
82605.43

178.05 (0.71%)
575.45 (0.70%)

Futuristic Solutions Ltd.

Finance - NBFC

Rating :

N/A

BSE: 534063 | NSE: Not Listed

Watchlist

NSE BSE

55.55

14-Oct-2025

Open
High
Low
Previous Close

57.85
57.85
48.75
53.25

Volume
Traded Value (lacs)
52 Week High
52 Week Low

106
5315
81.00
44.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

58.18
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

51.92
N/A
3.81

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-4.91
44.65
136.44

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.81
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

1.54
-
-

P:E (Median)

8 Years
5 Years
3 Years

18.75
22.19
33.05

P:BV (Average)

8 Years
5 Years
3 Years

4.08
4.12
4.84

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-324.55
-412.24
-158.48

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 1.93 -100.00% 0.00 0.59 -100.00% 0.20 0.52 -61.54%
Expenses 0.12 0.21 -42.86% 0.15 0.26 -42.31% 0.13 0.74 -82.43% 0.32 0.39 -17.95%
EBITDA -0.12 -0.21 - -0.15 1.67 - -0.13 -0.15 - -0.13 0.13 -
EBIDTM -11,700.00% -20,700.00% -15,000.00% 86.71% -13,000.00% -24.53% -63.78% 25.72%
Other Income 0.12 0.14 -14.29% 0.12 0.12 0.00% 0.12 0.12 0.00% 0.19 0.12 58.33%
Interest 0.01 0.00 0 0.01 0.00 0 0.00 0.01 -100.00% 0.00 0.01 -100.00%
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -0.01 -0.07 - -0.04 1.79 - -0.01 -0.04 - 0.06 0.24 -75.00%
Tax 0.00 0.00 0 0.01 0.51 -98.04% 0.00 0.00 0 0.00 0.05 -100.00%
PAT -0.01 -0.07 - -0.05 1.28 - -0.01 -0.04 - 0.07 0.19 -63.16%
PATM -1,400.00% -7,100.00% -4,800.00% 66.67% -900.00% -6.94% 34.18% 35.89%
EPS -0.01 -0.07 - -0.05 1.22 - -0.01 -0.04 - 0.06 0.18 -66.67%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 0.20 3.04 3.56 0.23 0.52 0.48 3.95 0.29 2.11 3.71 5.03 Net Sales Growth -93.42% -14.61% 1447.83% -55.77% 8.33% -87.85% 1262.07% -86.26% -43.13% -26.24% Cost Of Goods Sold 0.20 0.88 0.00 0.00 0.00 0.18 2.38 0.66 0.35 0.08 2.52 Gross Profit 0.00 2.16 3.56 0.23 0.52 0.31 1.58 -0.37 1.76 3.63 2.51 GP Margin 2.00% 71.05% 100% 100% 100% 64.58% 40.0% -127.59% 83.41% 97.84% 49.90% Total Expenditure 0.72 1.49 0.36 0.36 0.37 0.93 3.12 1.48 1.25 2.01 3.17 Power & Fuel Cost - 0.02 0.02 0.02 0.01 0.02 0.02 0.03 0.02 0.02 0.02 % Of Sales - 0.66% 0.56% 8.70% 1.92% 4.17% 0.51% 10.34% 0.95% 0.54% 0.40% Employee Cost - 0.26 0.18 0.21 0.20 0.35 0.34 0.53 0.43 0.40 0.26 % Of Sales - 8.55% 5.06% 91.30% 38.46% 72.92% 8.61% 182.76% 20.38% 10.78% 5.17% Manufacturing Exp. - 0.06 0.03 0.03 0.06 0.04 0.07 0.07 0.08 0.07 0.06 % Of Sales - 1.97% 0.84% 13.04% 11.54% 8.33% 1.77% 24.14% 3.79% 1.89% 1.19% General & Admin Exp. - 0.20 0.08 0.06 0.05 0.27 0.18 0.14 0.34 0.34 0.30 % Of Sales - 6.58% 2.25% 26.09% 9.62% 56.25% 4.56% 48.28% 16.11% 9.16% 5.96% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.08 0.07 0.06 0.06 0.09 0.15 0.08 0.06 1.12 0.00 % Of Sales - 2.63% 1.97% 26.09% 11.54% 18.75% 3.80% 27.59% 2.84% 30.19% 0.99% EBITDA -0.53 1.55 3.20 -0.13 0.15 -0.45 0.83 -1.19 0.86 1.70 1.86 EBITDA Margin -265.00% 50.99% 89.89% -56.52% 28.85% -93.75% 21.01% -410.34% 40.76% 45.82% 36.98% Other Income 0.55 0.49 0.22 0.16 0.01 0.00 0.06 0.54 0.09 0.01 0.00 Interest 0.02 0.05 0.01 0.02 0.16 0.26 0.26 0.22 0.15 0.22 0.26 Depreciation 0.00 0.01 0.04 0.05 0.03 0.08 0.08 0.09 0.06 0.04 0.05 PBT 0.00 1.97 3.38 -0.04 -0.02 -0.79 0.55 -0.96 0.74 1.45 1.55 Tax 0.01 0.56 0.70 -0.01 0.00 0.04 -0.03 0.00 0.24 0.48 0.35 Tax Rate 0.00% 28.43% 20.71% 25.00% 0.00% -5.06% -5.45% 0.00% 32.43% 33.10% 22.58% PAT 0.00 1.41 2.67 -0.03 -0.02 -0.82 0.59 -0.96 0.50 0.96 1.21 PAT before Minority Interest 0.00 1.41 2.67 -0.03 -0.02 -0.82 0.59 -0.96 0.50 0.96 1.21 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.00% 46.38% 75.00% -13.04% -3.85% -170.83% 14.94% -331.03% 23.70% 25.88% 24.06% PAT Growth -100.00% -47.19% - - - - - - -47.92% -20.66% EPS 0.00 1.34 2.54 -0.03 -0.02 -0.78 0.56 -0.91 0.48 0.91 1.15

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 15.33 14.96 13.33 13.37 13.39 14.21 13.62 14.59 14.72 14.38 Share Capital 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 10.47 Total Reserves 4.85 4.49 2.86 2.89 2.91 3.74 3.15 4.11 4.24 3.91 Non-Current Liabilities -0.01 -0.11 -0.11 3.11 -0.13 2.81 2.85 -0.03 -0.03 -0.03 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.02 0.02 0.03 0.03 0.00 0.03 0.04 0.02 0.00 0.01 Current Liabilities 1.63 1.79 3.28 0.14 5.03 1.80 1.34 4.91 4.70 4.35 Trade Payables 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.04 0.04 3.28 0.14 3.00 0.06 0.09 2.91 2.93 2.93 Short Term Borrowings 0.00 0.00 0.00 0.00 1.99 1.64 1.25 1.36 1.12 0.62 Short Term Provisions 1.59 1.75 0.00 0.00 0.04 0.10 0.00 0.64 0.65 0.80 Total Liabilities 16.95 16.64 16.50 16.62 18.29 18.82 17.81 19.47 19.39 18.70 Net Block 0.03 0.03 0.08 0.16 0.19 0.15 0.23 0.11 0.15 0.10 Gross Block 0.36 0.36 0.36 0.36 0.35 0.63 0.63 0.41 0.39 0.33 Accumulated Depreciation 0.33 0.32 0.28 0.20 0.17 0.48 0.40 0.31 0.24 0.23 Non Current Assets 3.52 3.54 6.90 8.91 0.98 8.68 8.66 6.96 1.55 2.56 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.99 0.99 0.74 0.74 0.74 0.74 0.74 0.74 0.75 0.75 Long Term Loans & Adv. 2.50 2.51 6.07 8.00 0.05 7.79 7.68 6.11 0.66 1.71 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 13.43 13.10 9.62 7.72 17.30 10.14 9.15 12.51 17.83 16.14 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.88 5.76 5.75 5.75 5.75 5.93 8.31 9.06 9.24 9.32 Sundry Debtors 1.83 0.00 0.00 0.00 0.84 1.84 0.00 0.00 0.00 0.23 Cash & Bank 6.67 6.74 3.81 1.85 0.00 0.00 0.11 0.01 0.06 0.10 Other Current Assets 0.05 0.00 0.01 0.02 10.71 2.37 0.74 3.44 8.53 6.48 Short Term Loans & Adv. 0.05 0.60 0.05 0.09 10.69 2.35 0.74 3.33 7.91 6.37 Net Current Assets 11.79 11.31 6.33 7.57 12.27 8.34 7.81 7.60 13.13 11.79 Total Assets 16.95 16.64 16.52 16.63 18.28 18.82 17.81 19.47 19.38 18.70

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 0.55 3.02 1.87 4.02 -0.07 -0.23 1.27 0.51 0.37 1.62 PBT 1.97 3.38 -0.04 -0.02 -0.79 0.59 -0.96 0.50 1.45 1.55 Adjustment -0.45 -0.16 -0.08 0.08 0.33 0.34 0.31 0.12 1.31 0.31 Changes in Working Capital -0.90 0.35 1.90 4.01 0.44 -1.22 1.91 0.09 -1.70 -0.15 Cash after chg. in Working capital 0.62 3.57 1.79 4.07 -0.02 -0.29 1.25 0.70 1.06 1.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.07 -0.55 0.08 -0.05 -0.05 0.05 0.02 -0.19 -0.69 -0.09 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.56 -0.04 0.14 0.00 0.01 0.00 -0.21 -0.04 -0.08 -0.02 Net Fixed Assets 0.00 0.00 0.00 -0.01 0.28 0.00 -0.22 -0.02 -0.06 0.37 Net Investments 0.00 -0.25 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 Others -0.56 0.21 0.14 0.01 -0.27 0.00 0.01 -0.03 -0.02 -0.39 Cash from Financing Activity -0.06 -0.04 -0.05 -2.18 0.06 0.13 -0.96 -0.53 -0.34 -1.52 Net Cash Inflow / Outflow -0.08 2.94 1.96 1.85 0.00 -0.10 0.10 -0.06 -0.04 0.08 Opening Cash & Equivalents 6.74 3.81 1.85 0.00 0.00 0.11 0.01 0.06 0.10 0.02 Closing Cash & Equivalent 6.67 6.74 3.81 1.85 0.00 0.00 0.11 0.01 0.06 0.10

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 14.63 14.28 12.73 12.76 12.78 13.57 13.01 13.93 14.05 13.73 ROA 8.41% 16.13% -0.19% -0.13% -4.42% 3.21% -5.17% 2.57% 5.06% 7.00% ROE 9.33% 18.89% -0.23% -0.17% -5.95% 4.22% -6.83% 3.40% 6.62% 8.55% ROCE 13.38% 23.93% -0.16% 0.94% -3.37% 5.28% -4.82% 5.59% 10.81% 11.77% Fixed Asset Turnover 8.49 9.95 0.64 1.47 0.98 6.29 0.56 5.29 10.32 9.79 Receivable days 219.46 0.00 0.00 0.00 1012.42 169.84 0.00 0.00 0.00 16.82 Inventory Days 638.46 589.74 9211.33 4021.08 4411.50 656.91 0.00 1579.82 912.72 650.65 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 857.93 589.74 9211.33 4021.08 5423.92 826.75 0.00 1579.82 912.72 667.47 Total Debt/Equity 0.00 0.00 0.00 0.00 0.15 0.12 0.09 0.09 0.08 0.04 Interest Cover 37.19 490.58 -1.37 0.86 -2.03 3.13 -3.44 5.82 7.64 7.09

Top Investors:

nandita shaunik

Annual Reports:

News Update:

Futuristic Solutions - Quarterly Results
11th Aug 2025, 14:35 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback